Mistras Group, Inc. Financial Ratios — MG Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	11.86	5.78	9.96	6.61	9.46	- -	-1.61	2.52	2.18	-41.2	1.94	3.26	-8.98	9.75	7.76
Return on Assets (%)	7.38	3.29	5.48	3.51	5.17	- -	-0.78	1.1	0.86	-15.26	0.67	1.18	-3.26	3.58	3.06
Return on Capital (%)	10.21	4.89	7.8	5.31	7.3	1.01	- -	2.07	2.45	- -	2.22	3.29	- -	7.99	6.54
Return on Invested Capital (%)	10.53	6.29	7.3	4.38	8.15	8.63	- -	1.9	2.57	- -	2.65	3.22	- -	8.64	9.47
Gross Margin (%)	29.69	28.03	27.74	25.97	28.23	100	26.78	28	29.03	30.13	29.12	28.83	26.12	26.34	28.25
EBITDA Margin (%)	13.76	11.71	10.28	8.22	11.2	8.46	7.62	7.38	8.49	6.86	8.31	7.62	8.41	10.63	11.63
Operating Margin (%)	8.72	6.68	5.72	3.54	6.68	3.73	3.15	2.74	3.34	0.84	3.15	2.78	3.58	6.1	7.35
Incremental Operating Margin (%)	8.61	-2.95	0.3	-11.9	288.28	65.38	-21.53	-4.07	74.5	12.85	19.37	-22.15	34.01	79.88	-154.75
Pretax Margin (%)	7.7	4.58	5.63	3.62	5.34	3.28	-0.03	1.92	1.39	-19.27	1.08	1.35	-2.65	3.32	3.1
Profit Margin (%)	4.89	2.2	3.61	2.26	3.43	- -	-0.31	0.92	0.81	-16.78	0.57	0.95	-2.47	2.6	2.33
Net Income to Common Margin (%)	4.89	2.2	3.61	2.26	3.43	- -	-0.31	0.92	0.81	-16.78	0.57	0.95	-2.47	2.6	2.33
Effective Tax Rate (%)	36.54	52.04	35.69	37.85	35.83	35.64	- -	52.04	41.76	- -	46.58	29.27	- -	21.75	24.72
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	11.86	5.78	9.96	6.61	9.46	- -	-1.61	2.52	2.18	-41.2	1.94	3.26	-8.98	9.75	7.76

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	59	78	98	133	105	- -	181	304	282	245	226	216	218	202	213
ST Debt	12	14	15	27	20	- -	8	11	21	25	34	22	25	28	31
LT Debt	47	64	82	106	84	- -	173	293	261	221	192	194	193	173	182
Total Debt/EBITDA	0.99	1.26	1.52	2.27	1.3	- -	3.4	5.54	4.44	6.04	4.02	4.12	3.67	2.6	2.53
Net Debt/EBITDA	0.53	0.85	1.04	1.76	0.79	- -	2.61	4.84	3.77	4.78	3.17	3.26	2.91	1.95	1.78
Total Debt/EBIT	1.56	2.21	2.74	5.27	2.18	- -	8.23	14.91	11.28	49.46	10.59	11.32	8.62	4.52	4.01
Net Debt/EBIT	0.84	1.48	1.87	4.09	1.33	- -	6.32	13.01	9.58	39.19	8.36	8.95	6.85	3.4	2.82
EBITDA to Interest Expense	19.19	18.86	20.07	12.65	16.91	18.84	12.18	6.89	4.64	3.14	5.17	4.99	3.54	4.54	5.75
EBITDA-CapEx/Interest Expense	15.87	14.74	14.56	9.2	13.51	13.68	7.49	4.23	2.97	1.92	3.4	3.71	2.13	3.2	3.76
EBIT to Interest Expense	12.16	10.75	11.16	5.45	10.09	8.31	5.03	2.56	1.83	0.38	1.96	1.82	1.51	2.61	3.63
Interest Expense	3	3	3	5	5	3	4	8	14	13	11	11	17	17	15
Common Equity/Total Assets	58.52	55.57	54.53	51.9	57.22	- -	48.81	39.03	39.7	33.78	35.7	37.1	35.56	37.96	40.62
Long-Term Debt/Equity (%)	24.5	30.33	33.93	43.38	30.54	- -	63.98	108.04	91.31	111.88	95.64	97.55	101.18	87.09	77.44
Long-Term Debt/Capital (%)	18.75	22.12	24.2	28.13	22.15	- -	38.31	50.96	45.98	49.85	45	46.76	47.24	43.26	40.65
Long-Term Debt/Total Assets (%)	14.36	16.87	18.53	22.53	17.48	- -	31.25	42.2	36.28	37.83	34.18	36.24	36.04	33.12	31.53
Total Debt/Equity (%)	30.67	37.07	40.25	54.21	37.92	- -	67.02	112.01	98.6	124.45	112.55	108.62	114.17	101.31	90.49
Total Debt/Capital (%)	23.47	27.05	28.7	35.15	27.5	- -	40.13	52.83	49.65	55.45	52.95	52.07	53.31	50.33	47.5
Total Debt/Total Assets (%)	17.97	20.62	21.98	28.16	21.71	- -	32.73	43.75	39.18	42.08	40.22	40.36	40.67	38.53	36.84
Net Debt to Equity	16.47	24.95	27.49	42	23.1	- -	51.46	97.79	83.8	98.6	88.82	85.92	90.68	76.09	63.65
Net Debt/Capital (%)	13.03	18.71	20.19	28.02	17.73	- -	32.81	48.27	43.34	46.64	44.29	43.33	44.25	39.61	35.64
EBITDA	60	62	64	58	81	58	53	55	64	41	56	52	59	78	84
EBITDA-CapEx	50	48	46	43	64	42	33	34	41	25	37	39	36	55	55
Operating Income (Loss)	38	35	36	25	48	26	22	20	25	5	21	19	25	45	53

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.13	0.11	0.12	0.11	0.22	- -	0.31	0.25	0.14	0.23	0.2	0.2	0.15	0.16	0.23
Current Ratio	2.08	1.94	2.02	1.83	1.94	- -	2.16	2.02	1.64	1.48	1.33	1.62	1.55	1.5	1.74
Quick Ratio	1.76	1.61	1.7	1.54	1.64	- -	1.84	1.73	1.38	1.21	1.1	1.39	1.29	1.27	1.47
CFO/Avg Current Liab	0.55	0.64	0.46	0.55	0.72	1.3	1.24	0.44	0.56	0.62	0.37	0.23	0.24	0.43	0.28
Common Equity/Total Assets	58.52	55.57	54.53	51.9	57.22	- -	48.81	39.03	39.7	33.78	35.7	37.1	35.56	37.96	40.62
Long-Term Debt/Equity (%)	24.5	30.33	33.93	43.38	30.54	- -	63.98	108.04	91.31	111.88	95.64	97.55	101.18	87.09	77.44
Long-Term Debt/Capital (%)	18.75	22.12	24.2	28.13	22.15	- -	38.31	50.96	45.98	49.85	45	46.76	47.24	43.26	40.65
Long-Term Debt/Total Assets (%)	14.36	16.87	18.53	22.53	17.48	- -	31.25	42.2	36.28	37.83	34.18	36.24	36.04	33.12	31.53
Total Debt/Equity (%)	30.67	37.07	40.25	54.21	37.92	- -	67.02	112.01	98.6	124.45	112.55	108.62	114.17	101.31	90.49
Total Debt/Capital (%)	23.47	27.05	28.7	35.15	27.5	- -	40.13	52.83	49.65	55.45	52.95	52.07	53.31	50.33	47.5
Total Debt/Total Assets (%)	17.97	20.62	21.98	28.16	21.71	- -	32.73	43.75	39.18	42.08	40.22	40.36	40.67	38.53	36.84
CFO/Total Liabilities	22.99	25.94	18.29	21.98	33.01	- -	19.67	9.85	13.62	17.56	11.7	7.86	7.77	15.47	9.61
CFO/CapEx	3.02	3.22	2.1	3.12	4.21	3.98	2.71	1.97	2.58	4.3	2.19	1.97	1.13	2.18	1.13
Altman's Z-Score	6.08	5.74	5.47	5.22	6.17	- -	4.85	3.99	3.69	2.43	2.95	3.1	3.11	3.61	3.57

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	4.79	4.97	5.06	5.25	5.3	9.93	10.15	5.18	5.27	4.86	6.24	5.9	5.5	5.61	5.14
Days Sales Outstanding	76.26	73.47	72.12	69.55	68.8	36.76	35.95	70.41	69.32	75.03	58.52	61.91	66.36	65.06	71.07
Inventory Turnover	27.52	30.48	37.73	47.4	49.73	- -	97.74	45.38	40.15	31.19	37.18	37.28	36.14	36.11	36.47
Days Inventory Outstanding	13.26	11.98	9.67	7.7	7.34	- -	3.73	8.04	9.09	11.7	9.82	9.79	10.1	10.11	10.01
Accounts Payable Turnover	33.32	37.28	38.3	41.24	48.32	-1.84	101.09	44.34	36.8	28.27	35.38	38.59	35.37	38.12	39.82
Accounts Payable Turnover Days	10.96	9.79	9.53	8.85	7.55	-198.66	3.61	8.23	9.92	12.91	10.32	9.46	10.32	9.58	9.17
Cash Conversion Cycle	78.56	75.65	72.26	68.4	68.59	- -	36.07	70.22	68.49	73.82	58.02	62.24	66.14	65.6	71.91
Inventory to Cash Days	63	61.49	62.45	61.85	61.47	- -	32.22	62.37	60.22	63.33	48.71	52.12	56.26	54.96	61.06
Inventories	12	13	11	11	10	- -	11	13	13	13	13	14	15	14	14
Raw Materials	6	6	6	6	5	- -	7	9	8	8	8	8	9	8	9
Work In Process	2	2	2	2	2	- -	1	1	2	1	1	- -	1	1	1
Finished Goods	4	4	3	3	3	- -	3	3	4	5	5	5	6	5	4
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	632	603	648	531	718	- -	664	411	413	227	220	147	224	281	399
- Cash & Cash Equivalents	8	8	10	11	21	- -	28	26	15	26	24	20	18	18	28
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
+ Total Debt	59	78	98	133	105	- -	181	304	282	245	226	216	218	202	213
Enterprise Value	683	674	735	654	802	- -	818	689	680	447	422	343	424	464	585
Total Capital	253	288	340	378	381	- -	452	575	568	443	427	415	408	400	449
Total Debt/Capital (%)	23.47	27.05	28.7	35.15	27.5	- -	40.13	52.83	49.65	55.45	52.95	52.07	53.31	50.33	47.5
Total Debt / EV	0.09	0.12	0.13	0.2	0.13	- -	0.22	0.44	0.41	0.55	0.54	0.63	0.51	0.43	0.36
EV/Sales	1.56	1.27	1.18	0.92	1.11	- -	1.17	0.93	0.91	0.75	0.62	0.5	0.6	0.64	0.81
EV/EBITDA	11.36	10.86	11.48	11.18	9.96	- -	15.31	12.58	10.71	10.99	7.5	6.55	7.15	5.99	6.95
EV/EBIT	17.93	19.05	20.64	25.96	16.69	- -	37.1	33.82	27.2	90.03	19.76	17.98	16.81	10.43	10.99
EV/Cash Flow to Firm	20.45	14.94	18.89	12.4	11.26	- -	8.36	15.15	10.14	5.65	8.77	10.14	10	7.32	13.3
EV/Free Cash Flow to Firm	15.59	11.49	13.02	9.52	9.18	- -	6.91	10.34	7.56	4.71	6.26	7.26	6.42	5.37	7.99
Diluted Market Cap	647	622	667	548	742	773	667	423	414	226	224	149	222	286	406
Diluted Enterprise Value	698	693	755	670	825	773	821	701	682	446	426	345	422	470	591
EV per Share	24.36	23.87	25.85	22.78	27.7	25.68	28.92	24.12	23.5	15.28	14.27	11.48	13.86	14.98	18.53
TTM Sales	437	529	623	711	719	685	701	742	749	593	677	687	705	730	724
TTM EBITDA	60	62	64	58	81	58	53	55	64	41	56	52	59	78	84
TTM Operating Income	38	35	36	25	48	26	22	20	25	5	21	19	25	45	53
TTM Cash Flow to Firm	33	45	39	53	71	65	98	45	67	79	48	34	42	63	44
TTM Free Cash Flow to Firm	44	59	57	69	87	81	118	67	90	95	67	47	66	86	73

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	15.47	10.91	12.26	8.32	8.8	9.78	8.73	6.74	5.05	2.71	3.64	3.74	4.41	3.92	6.52
EV/EBIT	17.93	19.05	20.64	25.96	16.69	- -	37.1	33.82	27.2	90.03	19.76	17.98	16.81	10.43	10.99
Enterprise Value	683	674	735	654	802	- -	818	689	680	447	422	343	424	464	585
Low Price	14.83	18.15	15.99	15.68	12.65	18.55	17	13.66	12.2	2.77	6.66	3.38	4.85	7.09	7.06
EV/Sales	1.56	1.27	1.18	0.92	1.11	- -	1.17	0.93	0.91	0.75	0.62	0.5	0.6	0.64	0.81
EV/EBITDA	11.36	10.86	11.48	11.18	9.96	- -	15.31	12.58	10.71	10.99	7.5	6.55	7.15	5.99	6.95
Price/Earnings	29.39	51.66	28.67	32.93	29.04	- -	- -	59.75	67.68	- -	56.92	22.68	- -	14.78	23.6
Price/Earnings Average	27.58	53.39	25.76	34.85	23.4	- -	-281.61	82.37	68.99	-1.64	73.35	26.33	-11	15.19	17.95
Price/Earnings High	34.21	65.19	31.78	45.34	30.98	- -	-345.77	99.02	80.39	-4.22	96.29	36.9	-14.44	20.29	25.05
Price/Earnings Low	19.33	43.86	20.14	27.9	14.81	- -	-222.09	56.76	57.84	-0.81	51.02	15.55	-8.43	11.57	13.17
Price/Book Value	3.27	2.87	2.68	2.17	2.6	- -	2.45	1.52	1.45	1.15	1.09	0.74	1.18	1.41	1.7
Price/Book Value Average	3.07	2.97	2.4	2.3	2.1	- -	2.25	2.09	1.47	0.83	1.41	0.86	1.02	1.45	1.29
Price/Book Value High	3.81	3.62	2.97	2.99	2.77	- -	2.77	2.51	1.72	2.14	1.85	1.21	1.34	1.94	1.8
Price/Book Value Low	2.15	2.44	1.88	1.84	1.33	- -	1.78	1.44	1.23	0.41	0.98	0.51	0.78	1.11	0.95
Price/Tangible Book Value	10.23	14.24	12.06	19.58	11.32	- -	192.94	-3.43	-3.89	-2.92	-3.42	-2.94	-5.44	-12.44	33.65
Price/Tangible Book Value Average	9.6	14.72	10.83	20.72	9.12	- -	177.15	-4.73	-3.97	-2.11	-4.41	-3.41	-4.71	-12.79	25.59
Price/Tangible Book Value High	11.91	17.97	13.37	26.96	12.07	- -	217.51	-5.68	-4.62	-5.42	-5.79	-4.78	-6.18	-17.08	35.72
Price/Tangible Book Value Low	6.73	12.09	8.47	16.59	5.77	- -	139.71	-3.26	-3.33	-1.04	-3.07	-2.01	-3.61	-9.74	18.78
Price/Sales	1.44	1.14	1.04	0.74	1	1.09	0.95	0.55	0.55	0.38	0.32	0.21	0.31	0.38	0.55
Price/Sales Average	1.35	1.17	0.93	0.79	0.8	0.99	0.87	0.76	0.56	0.28	0.42	0.25	0.27	0.39	0.42
Price/Sales High	1.67	1.43	1.15	1.03	1.06	1.12	1.07	0.91	0.65	0.71	0.55	0.35	0.36	0.53	0.58
Price/Sales Low	0.95	0.97	0.73	0.63	0.51	0.78	0.69	0.52	0.47	0.14	0.29	0.15	0.21	0.3	0.31
Price/Cash Flow	19.98	13.83	17.51	10.63	10.51	11.77	11.95	9.8	6.94	3.34	5.2	5.58	8.3	5.59	12.05
Price/Cash Flow Average	18.75	14.29	15.73	11.24	8.47	10.76	10.98	13.51	7.07	2.41	6.7	6.48	7.18	5.75	9.16
Price/Cash Flow High	23.26	17.45	19.41	14.63	11.21	12.13	13.48	16.25	8.24	6.19	8.79	9.08	9.42	7.67	12.79
Price/Cash Flow Low	13.15	11.74	12.3	9	5.36	8.5	8.66	9.31	5.93	1.19	4.66	3.83	5.5	4.37	6.72
Price/Free Cash Flow Average	14.51	11.28	11.01	8.81	7.09	8.94	8.02	9.29	5.15	1.95	4.69	4.34	3.81	4.03	4.96
Price/Free Cash Flow High	18	13.77	13.59	11.46	9.39	10.08	9.85	11.17	6	5.02	6.15	6.09	5	5.38	6.92
Price/Free Cash Flow Low	10.18	9.26	8.61	7.05	4.49	7.06	6.33	6.4	4.32	0.97	3.26	2.57	2.92	3.07	3.64
EV/Sales Average	1.47	1.31	1.07	0.96	0.92	- -	1.09	1.14	0.92	0.65	0.72	0.53	0.56	0.65	0.68
EV/Sales High	1.8	1.57	1.29	1.2	1.18	- -	1.29	1.29	1.01	1.08	0.85	0.63	0.64	0.78	0.84
EV/Sales Low	1.07	1.1	0.87	0.8	0.63	- -	0.91	0.9	0.83	0.51	0.59	0.43	0.49	0.55	0.56
EV/EBITDA Average	10.71	11.19	10.45	11.71	8.23	- -	14.3	15.41	10.83	9.43	8.62	7	6.64	6.09	5.81
EV/EBITDA High	13.09	13.41	12.58	14.6	10.55	- -	16.9	17.5	11.93	15.75	10.19	8.31	7.66	7.34	7.24
EV/EBITDA Low	7.77	9.39	8.47	9.79	5.59	- -	11.88	12.2	9.76	7.4	7.09	5.67	5.88	5.2	4.85
EV/EBIT Average	16.91	19.62	18.79	27.18	13.79	- -	34.64	41.46	27.52	77.32	22.73	19.23	15.61	10.61	9.2
EV/EBIT High	20.65	23.52	22.61	33.9	17.69	- -	40.94	47.08	30.3	129.09	26.87	22.83	18.01	12.78	11.46
EV/EBIT Low	12.26	16.48	15.23	22.73	9.36	- -	28.8	32.82	24.8	60.63	18.69	15.56	13.82	9.06	7.68
Last Price	22.54	21.38	22.76	18.51	24.81	25.68	23.47	14.38	14.27	7.76	7.43	4.93	7.32	9.06	12.65
High Price	26.24	26.98	25.23	25.48	26.47	26.47	26.46	23.83	16.95	14.39	12.57	8.02	8.31	12.44	13.43
Enterprise Value Average	644	694	670	685	662	- -	764	844	688	384	485	367	394	472	489
Enterprise Value High	786	832	806	854	850	- -	903	959	758	641	574	435	454	569	610
Enterprise Value Low	467	582	543	573	450	- -	635	668	620	301	399	297	349	403	409

Shares Outstanding	28	28	28	29	29	- -	28	29	29	29	30	30	31	31	32
Diluted Weighted Avg Shares	29	29	29	30	30	30	28	29	29	29	30	30	30	32	32
Basic Weighted Avg Shares	28	28	28	29	29	29	28	28	29	29	30	30	30	31	31
Revenue per Share	15.69	18.81	21.98	24.86	24.92	23.65	24.66	26.13	26.05	20.33	22.9	22.99	23.26	23.59	23.05
EBITDA per Share	2.16	2.2	2.26	2.04	2.79	2	1.88	1.93	2.21	1.4	1.9	1.75	1.96	2.51	2.68
Operating Income per Share	1.37	1.26	1.26	0.88	1.66	0.88	0.78	0.72	0.87	0.17	0.72	0.64	0.83	1.44	1.69
Basic EPS, GAAP	0.77	0.41	0.79	0.56	0.85	- -	-0.08	0.24	0.21	-3.41	0.13	0.22	-0.58	0.61	0.54
Basic EPS from Cont Ops	0.77	0.41	0.8	0.56	0.85	0.5	-0.08	0.24	0.21	-3.41	0.13	0.22	-0.58	0.61	0.54
Diluted EPS, GAAP	0.74	0.4	0.77	0.54	0.82	- -	-0.08	0.23	0.21	-3.41	0.13	0.21	-0.58	0.6	0.53
Diluted EPS from Cont Ops	0.74	0.4	0.77	0.54	0.82	0.48	-0.08	0.23	0.21	-3.41	0.13	0.22	-0.58	0.6	0.53
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.13	1.55	1.3	1.74	2.36	2.18	1.96	1.47	2.06	2.33	1.43	0.88	0.88	1.62	1.05
Free Cash Flow per Basic Share	0.75	1.07	0.68	1.18	1.8	1.63	1.24	0.72	1.26	1.79	0.78	0.43	0.1	0.88	0.12
Cash & Equivalents per Share	0.3	0.28	0.35	0.37	0.73	- -	0.97	0.89	0.52	0.88	0.82	0.69	0.58	0.59	0.89
Book Value per Share	6.89	7.45	8.51	8.53	9.54	- -	9.56	9.48	9.87	6.74	6.79	6.64	6.22	6.4	7.45
Tangible Book Value per Share	2.2	1.5	1.89	0.95	2.19	- -	0.12	-4.19	-3.67	-2.66	-2.17	-1.68	-1.35	-0.73	0.38

Mistras Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)